Haidilao International Holding Ltd. (HKG:6862)
Hong Kong
· Delayed Price · Currency is HKD 17.72
+0.24 (1.37%)
Apr 3, 2025, 4:08 PM HKT
HKG:6862 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | - | 4,499 | 1,374 | -4,163 | 309.27 | Upgrade
|
| Depreciation & Amortization | - | 2,914 | 3,768 | 4,519 | 3,009 | Upgrade
|
| Other Amortization | - | 30.92 | 38.74 | 28.89 | 24.44 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -43.62 | -35.2 | 2,001 | 22.33 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -12.12 | 225.82 | 1,699 | 70.51 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -52.37 | 27.3 | 22.49 | -64.86 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -45.86 | -65.42 | -81.11 | -74.86 | Upgrade
|
| Stock-Based Compensation | - | 0.96 | - | - | - | Upgrade
|
| Other Operating Activities | - | 351.49 | 303.35 | 106.93 | 329.21 | Upgrade
|
| Change in Accounts Receivable | - | -27.98 | 878.85 | -677.91 | -612.53 | Upgrade
|
| Change in Inventory | - | 67.19 | 127.4 | -301.72 | 45.45 | Upgrade
|
| Change in Accounts Payable | - | 538.44 | -400.79 | 361.59 | 176.16 | Upgrade
|
| Change in Unearned Revenue | - | 65.53 | 78.26 | 102.09 | 139.78 | Upgrade
|
| Change in Other Net Operating Assets | - | 714.22 | -168.71 | 187.98 | -452.7 | Upgrade
|
| Operating Cash Flow | - | 9,000 | 6,152 | 3,806 | 2,921 | Upgrade
|
| Operating Cash Flow Growth | - | 46.29% | 61.64% | 30.28% | -36.22% | Upgrade
|
| Capital Expenditures | - | -452.41 | -825.06 | -4,430 | -6,070 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 12.86 | 6.08 | 10.88 | 16.61 | Upgrade
|
| Cash Acquisitions | - | -124.77 | -20.21 | -116.81 | -100.04 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -8.17 | -22.41 | -39.72 | -7.86 | Upgrade
|
| Investment in Securities | - | -4,765 | -140.49 | -351.17 | 1,425 | Upgrade
|
| Other Investing Activities | - | 27.13 | 245.2 | -26.11 | 44.65 | Upgrade
|
| Investing Cash Flow | - | -5,311 | -756.89 | -4,953 | -4,691 | Upgrade
|
| Long-Term Debt Issued | - | 1,054 | 1,172 | 6,175 | 4,220 | Upgrade
|
| Total Debt Issued | - | 1,054 | 1,172 | 6,175 | 4,220 | Upgrade
|
| Long-Term Debt Repaid | - | -3,915 | -5,304 | -3,480 | -1,060 | Upgrade
|
| Total Debt Repaid | - | -3,915 | -5,304 | -3,480 | -1,060 | Upgrade
|
| Net Debt Issued (Repaid) | - | -2,860 | -4,132 | 2,695 | 3,160 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,919 | - | Upgrade
|
| Common Dividends Paid | - | -553.8 | -650.03 | -92.78 | -703.41 | Upgrade
|
| Other Financing Activities | - | -87.48 | -205.39 | -210.19 | -117.27 | Upgrade
|
| Financing Cash Flow | - | -3,502 | -4,988 | 4,311 | 2,340 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -13.25 | 126.18 | -80.36 | -109.39 | Upgrade
|
| Net Cash Flow | - | 174.69 | 534.05 | 3,084 | 460.75 | Upgrade
|
| Free Cash Flow | - | 8,548 | 5,327 | -623.46 | -3,148 | Upgrade
|
| Free Cash Flow Growth | - | 60.46% | - | - | - | Upgrade
|
| Free Cash Flow Margin | - | 20.62% | 17.16% | -1.59% | -11.00% | Upgrade
|
| Free Cash Flow Per Share | - | 1.58 | 0.98 | -0.12 | -0.59 | Upgrade
|
| Cash Interest Paid | - | 87.79 | 205.39 | 210.19 | 117.27 | Upgrade
|
| Cash Income Tax Paid | - | 980.35 | 352.7 | 702.23 | 657.11 | Upgrade
|
| Levered Free Cash Flow | - | 7,380 | 4,300 | -1,166 | -2,776 | Upgrade
|
| Unlevered Free Cash Flow | - | 7,600 | 4,596 | -801.82 | -2,497 | Upgrade
|
| Change in Net Working Capital | -542.43 | -1,624 | -309.49 | 1,269 | 190.74 | Upgrade
|
Updated Sep 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.